Highlights

[KERJAYA] QoQ Quarter Result on 2019-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     3.22%    YoY -     8.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 263,331 259,358 264,178 265,334 269,892 278,396 255,140 2.13%
  QoQ % 1.53% -1.82% -0.44% -1.69% -3.05% 9.11% -
  Horiz. % 103.21% 101.65% 103.54% 104.00% 105.78% 109.11% 100.00%
PBT 45,962 47,266 45,945 46,354 47,296 46,019 42,762 4.92%
  QoQ % -2.76% 2.88% -0.88% -1.99% 2.77% 7.62% -
  Horiz. % 107.48% 110.53% 107.44% 108.40% 110.60% 107.62% 100.00%
Tax -12,926 -11,499 -10,757 -12,283 -10,367 -10,932 -10,295 16.37%
  QoQ % -12.41% -6.90% 12.42% -18.48% 5.17% -6.19% -
  Horiz. % 125.56% 111.70% 104.49% 119.31% 100.70% 106.19% 100.00%
NP 33,036 35,767 35,188 34,071 36,929 35,087 32,467 1.16%
  QoQ % -7.64% 1.65% 3.28% -7.74% 5.25% 8.07% -
  Horiz. % 101.75% 110.16% 108.38% 104.94% 113.74% 108.07% 100.00%
NP to SH 33,010 35,781 35,122 34,025 36,876 35,166 32,348 1.36%
  QoQ % -7.74% 1.88% 3.22% -7.73% 4.86% 8.71% -
  Horiz. % 102.05% 110.61% 108.58% 105.18% 114.00% 108.71% 100.00%
Tax Rate 28.12 % 24.33 % 23.41 % 26.50 % 21.92 % 23.76 % 24.08 % 10.88%
  QoQ % 15.58% 3.93% -11.66% 20.89% -7.74% -1.33% -
  Horiz. % 116.78% 101.04% 97.22% 110.05% 91.03% 98.67% 100.00%
Total Cost 230,295 223,591 228,990 231,263 232,963 243,309 222,673 2.27%
  QoQ % 3.00% -2.36% -0.98% -0.73% -4.25% 9.27% -
  Horiz. % 103.42% 100.41% 102.84% 103.86% 104.62% 109.27% 100.00%
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.03%
  QoQ % 2.22% 1.09% 3.57% 2.26% 2.66% 2.74% -
  Horiz. % 115.43% 112.91% 111.70% 107.85% 105.47% 102.74% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 18,629 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 52.98 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.03%
  QoQ % 2.22% 1.09% 3.57% 2.26% 2.66% 2.74% -
  Horiz. % 115.43% 112.91% 111.70% 107.85% 105.47% 102.74% 100.00%
NOSH 1,231,164 1,233,401 1,235,027 1,237,777 1,241,878 1,241,968 1,241,968 -0.58%
  QoQ % -0.18% -0.13% -0.22% -0.33% -0.01% 0.00% -
  Horiz. % 99.13% 99.31% 99.44% 99.66% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.55 % 13.79 % 13.32 % 12.84 % 13.68 % 12.60 % 12.73 % -0.94%
  QoQ % -8.99% 3.53% 3.74% -6.14% 8.57% -1.02% -
  Horiz. % 98.59% 108.33% 104.63% 100.86% 107.46% 98.98% 100.00%
ROE 3.15 % 3.50 % 3.47 % 3.48 % 3.86 % 3.78 % 3.57 % -8.00%
  QoQ % -10.00% 0.86% -0.29% -9.84% 2.12% 5.88% -
  Horiz. % 88.24% 98.04% 97.20% 97.48% 108.12% 105.88% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.39 21.03 21.39 21.44 21.73 22.42 20.54 2.74%
  QoQ % 1.71% -1.68% -0.23% -1.33% -3.08% 9.15% -
  Horiz. % 104.14% 102.39% 104.14% 104.38% 105.79% 109.15% 100.00%
EPS 2.68 2.90 2.84 2.75 2.97 2.83 2.60 2.04%
  QoQ % -7.59% 2.11% 3.27% -7.41% 4.95% 8.85% -
  Horiz. % 103.08% 111.54% 109.23% 105.77% 114.23% 108.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8500 0.8300 0.8200 0.7900 0.7700 0.7500 0.7300 10.67%
  QoQ % 2.41% 1.22% 3.80% 2.60% 2.67% 2.74% -
  Horiz. % 116.44% 113.70% 112.33% 108.22% 105.48% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.20 20.88 21.27 21.36 21.73 22.42 20.54 2.13%
  QoQ % 1.53% -1.83% -0.42% -1.70% -3.08% 9.15% -
  Horiz. % 103.21% 101.66% 103.55% 103.99% 105.79% 109.15% 100.00%
EPS 2.66 2.88 2.83 2.74 2.97 2.83 2.60 1.53%
  QoQ % -7.64% 1.77% 3.28% -7.74% 4.95% 8.85% -
  Horiz. % 102.31% 110.77% 108.85% 105.38% 114.23% 108.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8426 0.8243 0.8154 0.7873 0.7699 0.7500 0.7300 10.03%
  QoQ % 2.22% 1.09% 3.57% 2.26% 2.65% 2.74% -
  Horiz. % 115.42% 112.92% 111.70% 107.85% 105.47% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.3400 1.3800 1.2300 1.1500 1.4000 1.5000 1.4900 -
P/RPS 6.26 6.56 5.75 5.36 6.44 6.69 7.25 -9.32%
  QoQ % -4.57% 14.09% 7.28% -16.77% -3.74% -7.72% -
  Horiz. % 86.34% 90.48% 79.31% 73.93% 88.83% 92.28% 100.00%
P/EPS 49.98 47.57 43.25 41.84 47.15 52.98 57.21 -8.61%
  QoQ % 5.07% 9.99% 3.37% -11.26% -11.00% -7.39% -
  Horiz. % 87.36% 83.15% 75.60% 73.13% 82.42% 92.61% 100.00%
EY 2.00 2.10 2.31 2.39 2.12 1.89 1.75 9.30%
  QoQ % -4.76% -9.09% -3.35% 12.74% 12.17% 8.00% -
  Horiz. % 114.29% 120.00% 132.00% 136.57% 121.14% 108.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.58 1.66 1.50 1.46 1.82 2.00 2.04 -15.65%
  QoQ % -4.82% 10.67% 2.74% -19.78% -9.00% -1.96% -
  Horiz. % 77.45% 81.37% 73.53% 71.57% 89.22% 98.04% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 -
Price 1.3400 1.4100 1.2400 1.2800 1.2600 1.4400 1.5800 -
P/RPS 6.26 6.71 5.80 5.97 5.80 6.42 7.69 -12.81%
  QoQ % -6.71% 15.69% -2.85% 2.93% -9.66% -16.51% -
  Horiz. % 81.40% 87.26% 75.42% 77.63% 75.42% 83.49% 100.00%
P/EPS 49.98 48.60 43.60 46.56 42.43 50.86 60.66 -12.10%
  QoQ % 2.84% 11.47% -6.36% 9.73% -16.57% -16.16% -
  Horiz. % 82.39% 80.12% 71.88% 76.76% 69.95% 83.84% 100.00%
EY 2.00 2.06 2.29 2.15 2.36 1.97 1.65 13.67%
  QoQ % -2.91% -10.04% 6.51% -8.90% 19.80% 19.39% -
  Horiz. % 121.21% 124.85% 138.79% 130.30% 143.03% 119.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.58 1.70 1.51 1.62 1.64 1.92 2.16 -18.80%
  QoQ % -7.06% 12.58% -6.79% -1.22% -14.58% -11.11% -
  Horiz. % 73.15% 78.70% 69.91% 75.00% 75.93% 88.89% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers